As of 2025-06-26, the Intrinsic Value of Westshore Terminals Investment Corp (WTE.TO) is 31.52 CAD. This WTE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.04 CAD, the upside of Westshore Terminals Investment Corp is 16.60%.
The range of the Intrinsic Value is 24.82 - 42.66 CAD
Based on its market price of 27.04 CAD and our intrinsic valuation, Westshore Terminals Investment Corp (WTE.TO) is undervalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.82 - 42.66 | 31.52 | 16.6% |
| DCF (Growth 10y) | 23.56 - 38.66 | 29.27 | 8.3% |
| DCF (EBITDA 5y) | 19.72 - 34.39 | 28.56 | 5.6% |
| DCF (EBITDA 10y) | 21.42 - 35.16 | 29.04 | 7.4% |
| Fair Value | 9.02 - 9.02 | 9.02 | -66.63% |
| P/E | 17.08 - 22.67 | 20.63 | -23.7% |
| EV/EBITDA | 10.14 - 24.87 | 18.25 | -32.5% |
| EPV | 3.18 - 6.33 | 4.75 | -82.4% |
| DDM - Stable | 12.77 - 27.34 | 20.05 | -25.8% |
| DDM - Multi | 17.59 - 27.70 | 21.40 | -20.9% |
| Market Cap (mil) | 1,670.26 |
| Beta | 0.61 |
| Outstanding shares (mil) | 61.77 |
| Enterprise Value (mil) | 1,970.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.42% |
| Cost of Debt | 4.29% |
| WACC | 7.32% |